Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,184£11,352£11,636£11,926£12,284£58,382
Total Expenses£11,649£11,711£11,783£11,856£11,934£58,932
Profit Before Tax£-465£-360£-147£71£350£-550
Profit After Tax £-465£-360£-147£71£284£-617
Change In Property Value£2,150£2,172£6,580£9,036£10,572£30,509
Net Return£1,685£1,812£6,433£9,107£10,856£29,893
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)3%3%10%14%17%46%